[SEG] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 444.44%
YoY- -64.58%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 34,832 21,937 18,139 20,652 21,830 25,091 21,380 8.46%
PBT 1,173 862 894 1,095 3,659 4,625 3,812 -17.81%
Tax -320 -169 -290 -219 -1,033 -1,514 -1,487 -22.57%
NP 853 693 604 876 2,626 3,111 2,325 -15.37%
-
NP to SH 852 429 667 930 2,626 3,111 2,325 -15.39%
-
Tax Rate 27.28% 19.61% 32.44% 20.00% 28.23% 32.74% 39.01% -
Total Cost 33,979 21,244 17,535 19,776 19,204 21,980 19,055 10.11%
-
Net Worth 162,399 153,513 153,392 121,812 113,688 91,447 86,151 11.13%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 162,399 153,513 153,392 121,812 113,688 91,447 86,151 11.13%
NOSH 85,200 85,800 87,763 89,423 84,709 79,769 79,081 1.24%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 2.45% 3.16% 3.33% 4.24% 12.03% 12.40% 10.87% -
ROE 0.52% 0.28% 0.43% 0.76% 2.31% 3.40% 2.70% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 40.88 25.57 20.67 23.09 25.77 31.45 27.04 7.12%
EPS 1.00 0.50 0.76 1.04 3.10 3.90 2.94 -16.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9061 1.7892 1.7478 1.3622 1.3421 1.1464 1.0894 9.76%
Adjusted Per Share Value based on latest NOSH - 89,423
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 2.75 1.73 1.43 1.63 1.72 1.98 1.69 8.44%
EPS 0.07 0.03 0.05 0.07 0.21 0.25 0.18 -14.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1283 0.1213 0.1212 0.0962 0.0898 0.0722 0.0681 11.12%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.17 0.19 0.22 0.27 0.65 0.47 0.31 -
P/RPS 0.42 0.74 1.06 1.17 2.52 1.49 1.15 -15.44%
P/EPS 17.00 38.00 28.95 25.96 20.97 12.05 10.54 8.28%
EY 5.88 2.63 3.45 3.85 4.77 8.30 9.48 -7.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.11 0.13 0.20 0.48 0.41 0.28 -17.22%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 30/11/07 30/11/06 29/11/05 25/11/04 19/12/03 02/01/03 -
Price 0.16 0.17 0.20 0.21 0.65 0.50 0.30 -
P/RPS 0.39 0.66 0.97 0.91 2.52 1.59 1.11 -15.98%
P/EPS 16.00 34.00 26.32 20.19 20.97 12.82 10.20 7.78%
EY 6.25 2.94 3.80 4.95 4.77 7.80 9.80 -7.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.10 0.11 0.15 0.48 0.44 0.28 -18.82%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment